The WACC of Revitalist Lifestyle and Wellness Ltd (CALM.CN) is 13.5%.
Range | Selected | |
Cost of equity | 21.10% - 25.60% | 23.35% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 12.4% - 14.6% | 13.5% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 3.51 | 3.51 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 21.10% | 25.60% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 12.4% | 14.6% |
Selected WACC | 13.5% | |